Original-Research: DO & CO AG (von NuWays AG): BUY
|
Original-Research: DO & CO AG - from NuWays AG
Classification of NuWays AG to DO & CO AG
Conference Feedback: Rare value proposition for good money Unique business model in high demand. DOC’s business models is based on the principles of continuous innovation and being able to provide an excellent customer experience, whose foundation lies in the strong roots of perfectionistic restaurant-, hotel- and catering offering. In doing so, international event organizers as well as Airlines use DOC to differentiate from its competitors as well as increase their own customer satisfaction. This gives DOC the luxury to choose their customers and not vice versa, which is also showing in superb contract renewal rate of 95% as well as 5-10 new customer wins per quarter (largely smaller airlines at already present hubs). Strong partnerships secure sales visibility. As a consequence of the above mentioned drivers, DOC counts the most prestigious partners. Just to name a few, DOC is catering for Formula 1 races since 1992, for UEFA since 2002, Turkish Airlines since 2002, Austrian Airlines since 2000 and FC Bayern / Allianz Arena Munich since 2014. All in all, this leads to currently 70% of group sales to be contract based until 2030, providing excellent sales visibility. Margin protected business. DOC’s business model is extremely margin protective due to a large share of contract based revenues. More specifically, the Airline Catering (AC) segment currently operates with 1/3 of sales using open-book accounting on which a fixed margin is agreed upon. Of the remaining 2/3 of AC sales, 1/3 of sales are generated from a fixed contracted handling fee to cover the fixed costs of a local kitchen and 2/3 are variable sales, i.e. stemming from the number of meals cooked. In addition, all contracts have minimum wage and raw material inflation clauses, allowing DOC to pass on costs that are not in their control. All this leads to a lean, breathable cost structure with c. 80% of sales being variable costs (40% COGS, 40% personnel costs). Continuously rising margins. As a direct result of ongoing customer wins, operating leverage is seen to kick in. Especially the smaller customer wins, increase the utilization rate (currently 70-80%) of the 33 kitchen worldwide. For instance, cooking 120 meals vs. 100 meals usually incurs the same fixed costs (same chef, same kitchen). This effect was strongly visible in Q1, which showed a 26% incremental EBIT margin. Moreover, DOC has reached better negotiating power and scale effects, further supporting margin growth (10% EBIT margin target). Dividend payout ratio targeted at 25% implies strong dividend growth. In FY’24/25, DOC paid out a € 2 DPS (23% payout ratio). During discussion, DOC highlighted to target a 25% payout ratio going forward, which would lead to a € 2.78 DPS for FY’25/26e, according to our estimates. This would imply a 39% yoy DPS growth, but also a mere 1.3% dividend yield. All in all, the management discussions confirmed our positive view on the stock. Therefore, we reiterate our BUY recommendation with an unchanged PT of € 266, based on DCF. You can download the research here: do-co-ag-2025-10-06-update-en-d7412 For additional information visit our website: https://www.nuways-ag.com/research-feed Contact for questions: NuWays AG - Equity Research Web: www.nuways-ag.com Email: research@nuways-ag.com LinkedIn: https://www.linkedin.com/company/nuwaysag Adresse: Mittelweg 16-17, 20148 Hamburg, Germany ++++++++++ Diese Meldung ist keine Anlageberatung oder Aufforderung zum Abschluss bestimmter Börsengeschäfte. Offenlegung möglicher Interessenskonflikte nach § 85 WpHG beim oben analysierten Unternehmen befinden sich in der vollständigen Analyse. ++++++++++
The EQS Distribution Services include Regulatory Announcements, Financial/Corporate News and Press Releases. |
||||||||||||||||||||
2208284 06.10.2025 CET/CEST
Boersengefluester.de (BGFL) provides an overview of the key figures on sales, earnings, cash flow and dividends to help you better assess the fundamental development of the respective companies. All information is entered manually in our database - the source is the respective annual reports. All estimates for future figures are provided by BGFL.
| The most important financial data at a glance | ||||||||
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | ||
| Sales1 | 935,37 | 253,46 | 705,20 | 1.419,35 | 1.819,45 | 2.298,12 | 2.420,00 | |
| EBITDA1,2 | 70,11 | 45,04 | 96,34 | 143,33 | 202,12 | 262,39 | 284,00 | |
| EBITDA-Margin3 | 7,50 | 17,77 | 13,66 | 10,10 | 11,11 | 11,42 | 11,74 | |
| EBIT1,4 | -1,92 | -27,28 | 42,40 | 85,71 | 135,79 | 183,60 | 196,00 | |
| EBIT-Margin5 | -0,21 | -10,76 | 6,01 | 6,04 | 7,46 | 7,99 | 8,10 | |
| Net Profit (Loss)1 | -15,62 | -37,57 | 13,92 | 35,84 | 73,83 | 115,78 | 128,00 | |
| Net-Margin6 | -1,67 | -14,82 | 1,97 | 2,53 | 4,06 | 5,04 | 5,29 | |
| Cashflow1,7 | 102,71 | 27,46 | 66,51 | 114,12 | 179,69 | 173,94 | 191,00 | |
| Earnings per share8 | -2,55 | -3,64 | 1,29 | 3,37 | 6,11 | 8,41 | 10,40 | |
| Dividend per share8 | 0,00 | 0,00 | 0,00 | 1,00 | 0,00 | 2,00 | 2,00 | |
1 in Mio. Euro; 2 EBITDA = Earnings before interest, taxes, depreciation and amortisation; 3 EBITDA in relation to sales; 4 EBIT = Earnings before interest and taxes; 5 EBIT in relation to sales; 6 Net profit (-loss) in relation to sales; 7 Cashflow from operations; 8 in Euro; Source: boersengefluester.de
Auditor: KPMG
All relevant valuation ratios, dates and other investor information on your share at a glance. Good to know: All data comes from boersengefluester.de and is updated daily. This means you are always up to date. You can get brief explanations of the key figures by moving the cursor or mouse over the relevant field.
| INVESTOR-INFORMATION | ||||||
| ©boersengefluester.de | ||||||
| DO & CO | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| 915210 | AT0000818802 | AG | 2.034,14 Mio € | 30.06.1998 | Kaufen | 8FWR695C+7J |
| PE 2026e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 16,54 | 23,38 | 0,71 | 62,59 | 5,08 | 11,69 | 0,89 |
|
Dividend '2023 in € |
Dividend '2024 in € |
Dividend '2025e in € |
Div.-Yield '2025e in % |
| 0,00 | 2,00 | 2,00 | 1,08% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 10.07.2025 | 14.08.2025 | 12.11.2025 | 12.02.2026 | 12.06.2025 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -11,27% | -2,70% | +3,22% | +13,83% | +1.948,46% |
Founded in 2013 by Gereon Kruse, the financial portal boersengefluester.de is all about German shares - with a clear focus on second-line stocks. In addition to traditional editorial articles, the site stands out in particular thanks to a large number of self-developed analysis tools. All tools are based on a completely self-maintained database for more than 650 shares. As a result, boersengefluester.de produces Germany's largest profit and dividend forecast.
Contact
